Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.82% first-year return on $83,811 initial cash invested.
-10.82%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$2,240
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,811
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$2,996
Mortgage P&I
87%
$1,945
Property Taxes
15%
$325
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1210 Clover Ridge Ct, Rapid City, SD 57701 | $2,475 | 4 | 2 | 2144 | 0.4 mi |
823 E Elk St, Rapid City, SD 57701 | $2,100 | 4 | 2 | 1967 | 0.6 mi |
549 Hanover Dr, Rapid City, SD 57701 | $2,295 | 4 | 2 | 1862 | 0.2 mi |
2911 Hutt Ct, Rapid City, SD 57703 | $2,300 | 4 | 2 | 2000 | 2.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality